Question

In: Finance

Consider a project to produce solar water heaters. It requires a $10 million investment and offers...

Consider a project to produce solar water heaters. It requires a $10 million investment and offers a level after-tax cash flow of $1.56 million per year for 10 years. The opportunity cost of capital is 9.25%, which reflects the project’s business risk.

a. Suppose the project is financed with $4 million of debt and $6 million of equity. The interest rate is 5.25% and the marginal tax rate is 21%. An equal amount of the debt will be repaid in each year of the project's life. Calculate APV. (Enter your answer in dollars, not millions of dollars. Do not round intermediate calculations. Round your answer to the nearest whole number.)

b. If the firm incurs issue costs of $730,000 to raise the $6 million of required equity, what will be the APV? (Enter your answer in dollars, not millions of dollars. Do not round intermediate calculations. Round your answer to the nearest whole number. Negative amount shoud be indicated by a minus sign.)

Solutions

Expert Solution

a)

The Adjusted present value (APV) = NPV + PV of debt tax shield

Year Amount of debt Interest tax shield PV Factor PV of interest tax shield
1 4,000,000 44100 0.950118765 41900.23753
2 3600000 39690 0.902725667 35829.18174
3 3200000 35280 0.857696596 30259.53591
4 2800000 30870 0.81491363 25156.38377
5 2400000 26460 0.774264732 20487.04481
6 2000000 22050 0.735643451 16220.93809
7 1600000 17640 0.698948647 12329.45413
8 1200000 13230 0.664084225 8785.834297
9 800000 8820 0.630958884 5565.057354
10 400000 4410 0.599485875 2643.73271
Total PV of tax-shield 199177.4003

Year Cash-flows PV Factor PV of cash-flows
0 -10,000,000 1 -10000000
1 1560000 0.915331808 1427917.62
2 1560000 0.837832318 1307018.417
3 1560000 0.766894571 1196355.53
4 1560000 0.701962994 1095062.27
5 1560000 0.642529056 1002345.327
6 1560000 0.588127282 917478.5605
7 1560000 0.538331609 839797.3094
8 1560000 0.492752044 768693.1893
9 1560000 0.45103162 703609.3266
10 1560000 0.412843588 644035.9969
Net present value -97686.4531

The Adjusted present value (APV) = NPV + PV of debt tax shield

APV = -97686.45 + 199177.40

APV = $101491

(b)

The costs of $730,000 to raise the $6 million of required equity are the floatation costs

APV (with floatation costs) = NPV + PV of debt tax shield - flotation cost

Hence, APV = -97686.45 + 199177.40 - 730000 = - 628509.05

APV = -$628509


Related Solutions

Consider a project to produce solar water heaters. It requires a $10 million investment and offers...
Consider a project to produce solar water heaters. It requires a $10 million investment and offers a level after-tax cash flow of $1.75 million per year for 10 years. The opportunity cost of capital is 12%, which reflects the project’s business rick. Suppose the project is financed with $ 5 million of debt and $5 million of equity. The interest rate is 8% and the marginal tax rate is 35%. An equal amount of the debt will be repaid in...
Consider a project to produce solar water heaters. It requires a $10 million investment and offers...
Consider a project to produce solar water heaters. It requires a $10 million investment and offers a level after-tax cash flow of $1.75 million per year for 10 years. The opportunity cost of capital is 12%, which reflects the project’s business rick. Suppose the project is financed with $ 5 million of debt and $5 million of equity. The interest rate is 8% and the marginal tax rate is 35%. An equal amount of the debt will be repaid in...
Consider a project to produce solar water heaters. It requires a $10 million investment and offers...
Consider a project to produce solar water heaters. It requires a $10 million investment and offers a level after-tax cash flow of $1.69 million per year for 10 years. The opportunity cost of capital is 11.25%, which reflects the project’s business risk. a. Suppose the project is financed with $7 million of debt and $3 million of equity. The interest rate is 7.25% and the marginal tax rate is 21%. An equal amount of the debt will be repaid in...
Consider a project to produce solar water heaters. It requires a $10 million investment and offers...
Consider a project to produce solar water heaters. It requires a $10 million investment and offers a level after-tax cash flow of $1.75 million per year for 10 years. The opportunity cost of capital is 12%, which reflects the project’s business risk. a. Suppose the project is financed with $5 million of debt and $5 million of equity. The interest rate is 8% and the marginal tax rate is 21%. The debt will be paid off in equal annual installments...
Consider a project to produce solar water heaters. It requires a $10 million investment and offers...
Consider a project to produce solar water heaters. It requires a $10 million investment and offers a level after-tax cash flow of $1.56 million per year for 10 years. The opportunity cost of capital is 9.25%, which reflects the project's business risk. Suppose the project is financed with $4 million of debt and $6 million of equity. The interest rate is 5.25% and the marginal tax rate is 21%. An equal amount of the debt will be repaid in each...
Consider a project to produce solar water heaters. It requires a $10 million investment and offers...
Consider a project to produce solar water heaters. It requires a $10 million investment and offers a level after-tax cash flow of $1.56 million per year for 10 years. The opportunity cost of capital is 9.25%, which reflects the project’s business risk. a. Suppose the project is financed with $4 million of debt and $6 million of equity. The interest rate is 5.25% and the marginal tax rate is 21%. An equal amount of the debt will be repaid in...
Case #4   APV Consider a project to produce solar water heaters. It requires a $10 million...
Case #4   APV Consider a project to produce solar water heaters. It requires a $10 million investment and offers a level after-tax cash flow of $1.75 million per year for 10 years. The opportunity cost of capital is 12%, which reflects the project’s business rick. Suppose the project is financed with $ 5 million of debt and $5 million of equity. The interest rate is 8% and the marginal tax rate is 35%. An equal amount of the debt will...
A project to produce rocker seats requires a $10 million investment. If the project is financed...
A project to produce rocker seats requires a $10 million investment. If the project is financed on an all equity basis, the after tax cash flows are $8 million for 10 years. The cost of unlevered equity for such a solar heater project is 12%. The firm intends to raise $5 million in debt financing that will be repaid in equal installments in 10 years. The interest rate on the debt is 8%. Is the project worthwhile? Use APV method.Tax...
WACC Comparables - 1 Hula Enterprises is considering a new project to produce solar water heaters....
WACC Comparables - 1 Hula Enterprises is considering a new project to produce solar water heaters. The finance manager wishes to find an appropriate risk adjusted discount rate for the project. The (equity) beta of Hot Water, a firm currently producing solar water heaters, is 1.4. Hot Water has a debt to total value ratio of 0.2. The expected return on the market is 0.11, and the riskfree rate is 0.02. Suppose the corporate tax rate is 30 percent. Assume...
Hula Enterprises is considering a new project to produce solar water heaters. The finance manager wishes...
Hula Enterprises is considering a new project to produce solar water heaters. The finance manager wishes to find an appropriate risk adjusted discount rate for the project. The (equity) beta of Hot Water, a firm currently producing solar water heaters, is 1.1. Hot Water has a debt to total value ratio of 0.3. The expected return on the market is 0.09, and the riskfree rate is 0.03. Suppose the corporate tax rate is 35 percent. Assume that debt is riskless...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT